Flat
M16
1 bed
1 bath
Westpoint, Old Trafford M16
North West, England · M16
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£5,749
↗ 19%After 5 Years
Change In Property Value
£25,759
↗ 26%After 5 Years
Return On Investment
102%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,956 | £8,075 | £8,277 | £8,484 | £8,739 | £41,531 |
| Total Expenses | £6,763 | £6,821 | £6,884 | £6,949 | £7,017 | £34,434 |
| Profit Before Tax | £1,193 | £1,254 | £1,393 | £1,535 | £1,722 | £7,097 |
| Profit After Tax | £966 | £1,016 | £1,128 | £1,244 | £1,395 | £5,749 |
| Change In Property Value | £3,000 | £3,090 | £5,835 | £6,715 | £7,118 | £25,759 |
| Net Return | £3,966 | £4,106 | £6,963 | £7,959 | £8,513 | £31,508 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 13% | 22% | 26% | 27% | 102% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change